Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $92,505 initial cash invested.
-15.54%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$1,976
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,505
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$3,174
Mortgage P&I
110%
$2,164
Property Taxes
8%
$166
Home Insurance
8%
$154
HOA
9%
$175
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0